<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£23,700</td><td>£24,055</td><td>£24,416</td><td>£25,027</td><td>£25,652</td><td>£122,851</td></tr><tr><td>Total Expenses</td><td>£29,788</td><td>£29,874</td><td>£29,951</td><td>£30,054</td><td>£30,159</td><td>£149,825</td></tr><tr><td>Profit Before Tax</td><td>£-6,088</td><td>£-5,818</td><td>£-5,534</td><td>£-5,027</td><td>£-4,506</td><td>£-26,974</td></tr><tr><td>Profit After Tax      </td><td>£-6,088</td><td>£-5,818</td><td>£-5,534</td><td>£-5,027</td><td>£-4,506</td><td>£-26,974</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,800</td><td>£28,203</td><td>£37,530</td><td>£26,146</td><td>£107,687</td></tr><tr><td>Net Return</td><td>£-6,080</td><td>£9,982</td><td>£22,669</td><td>£32,503</td><td>£21,640</td><td>£80,714</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>8%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>